[NIHSIN] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -82.44%
YoY- 451.52%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 47,313 36,360 24,357 12,248 56,493 40,462 22,613 63.36%
PBT 6,730 5,501 2,983 1,486 7,970 4,923 1,432 179.78%
Tax -1,607 -1,498 -784 -394 -1,753 -1,241 -279 220.29%
NP 5,123 4,003 2,199 1,092 6,217 3,682 1,153 169.53%
-
NP to SH 5,123 4,003 2,199 1,092 6,217 3,682 1,153 169.53%
-
Tax Rate 23.88% 27.23% 26.28% 26.51% 21.99% 25.21% 19.48% -
Total Cost 42,190 32,357 22,158 11,156 50,276 36,780 21,460 56.74%
-
Net Worth 59,999 60,160 57,868 53,438 55,058 51,954 50,731 11.80%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,430 2,892 1,157 - 4,588 3,388 - -
Div Payout % 86.49% 72.25% 52.63% - 73.80% 92.02% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 59,999 60,160 57,868 53,438 55,058 51,954 50,731 11.80%
NOSH 230,765 231,387 231,473 232,340 229,409 225,889 230,600 0.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.83% 11.01% 9.03% 8.92% 11.00% 9.10% 5.10% -
ROE 8.54% 6.65% 3.80% 2.04% 11.29% 7.09% 2.27% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 20.50 15.71 10.52 5.27 24.63 17.91 9.81 63.23%
EPS 2.22 1.73 0.95 0.47 2.71 1.63 0.50 169.40%
DPS 1.92 1.25 0.50 0.00 2.00 1.50 0.00 -
NAPS 0.26 0.26 0.25 0.23 0.24 0.23 0.22 11.74%
Adjusted Per Share Value based on latest NOSH - 232,340
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.26 6.35 4.25 2.14 9.86 7.06 3.95 63.30%
EPS 0.89 0.70 0.38 0.19 1.08 0.64 0.20 169.81%
DPS 0.77 0.50 0.20 0.00 0.80 0.59 0.00 -
NAPS 0.1047 0.105 0.101 0.0933 0.0961 0.0907 0.0885 11.82%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.22 0.25 0.24 0.28 0.26 0.30 0.26 -
P/RPS 1.07 1.59 2.28 5.31 1.06 1.67 2.65 -45.28%
P/EPS 9.91 14.45 25.26 59.57 9.59 18.40 52.00 -66.78%
EY 10.09 6.92 3.96 1.68 10.42 5.43 1.92 201.35%
DY 8.73 5.00 2.08 0.00 7.69 5.00 0.00 -
P/NAPS 0.85 0.96 0.96 1.22 1.08 1.30 1.18 -19.59%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 18/11/09 19/08/09 20/05/09 25/02/09 27/11/08 27/08/08 -
Price 0.23 0.23 0.25 0.36 0.26 0.17 0.26 -
P/RPS 1.12 1.46 2.38 6.83 1.06 0.95 2.65 -43.59%
P/EPS 10.36 13.29 26.32 76.60 9.59 10.43 52.00 -65.78%
EY 9.65 7.52 3.80 1.31 10.42 9.59 1.92 192.55%
DY 8.35 5.43 2.00 0.00 7.69 8.82 0.00 -
P/NAPS 0.88 0.88 1.00 1.57 1.08 0.74 1.18 -17.71%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment